Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nomorepaint aps Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.2% 7.6% 3.6% 6.2% 21.7% 0.0% 18.4% 18.4%   Credit score (0-100)   36 34 54 39 4 0 7 7   Credit rating   BBB BB BBB BBB B N/A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,160 1,293 2,136 1,645 368 0.0 0.0 0.0   EBITDA   227 236 543 -35.8 -448 0.0 0.0 0.0   EBIT   187 26.5 333 -245 -448 0.0 0.0 0.0   Pre-tax profit (PTP)   94.5 -56.6 238.5 -400.0 -531.8 0.0 0.0 0.0   Net earnings   74.3 -36.3 180.8 -320.1 -415.1 0.0 0.0 0.0   Pre-tax profit without non-rec. items   94.5 -56.6 238 -400 -532 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Tangible assets total   622 1,144 934 725 0.0 0.0 0.0 0.0   Shareholders equity total   70.3 154 235 -85.4 -800 0.0 0.0 0.0   Interest-bearing liabilities   886 1,377 1,043 1,273 619 0.0 0.0 0.0   Balance sheet total (assets)   1,922 2,652 2,237 1,559 964 0.0 0.0 0.0   Net Debt   878 1,292 1,036 1,244 619 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,160 1,293 2,136 1,645 368 0.0 0.0 0.0   Gross profit growth   0.0% 11.4% 65.2% -23.0% -77.6% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,922 2,652 2,237 1,559 964 0 0 0   Balance sheet change%   0.0% 38.0% -15.7% -30.3% -38.2% -100.0% 0.0% 0.0%   Added value   226.5 236.2 543.0 -35.8 -238.2 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   582 312 -419 -419 -725 -0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 0.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   16.1% 2.1% 15.6% -14.9% -121.7% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.7% 1.2% 13.6% -12.6% -26.3% 0.0% 0.0% 0.0%   ROI %   19.5% 2.1% 23.7% -18.9% -46.2% 0.0% 0.0% 0.0%   ROE %   105.7% -32.4% 93.0% -35.7% -32.9% 0.0% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Equity ratio %   3.7% 5.8% 10.5% -5.2% -45.4% 0.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   387.6% 547.1% 190.8% -3,479.3% -138.2% 0.0% 0.0% 0.0%   Gearing %   1,260.7% 894.5% 444.2% -1,490.1% -77.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.8% 7.3% 7.8% 13.4% 8.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Quick Ratio   0.4 0.5 0.5 0.4 0.4 0.0 0.0 0.0   Current Ratio   0.7 0.8 0.8 0.6 0.5 0.0 0.0 0.0   Cash and cash equivalent   8.4 85.2 6.9 28.4 0.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -629.1 -417.6 -271.0 -519.2 -898.8 0.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0